CashFlowRE
Sign in Sign up
300 N 9th St
B- Composite 68.79
Why this score? — see what drove the B- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$79,900

300 N 9th St · Petersburg, IN 47567
2 bd · 2.0 ba · 2,664 sqft · SingleFamily public records · 174 Days on market
Built 1987 4,792 sqft lot $30/sqft · 56% below area

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for an investment? This would make a great income producing Duplex. Home has 2 beds and 1 bath on first section of the home. Additionally there is an another unit that could be converted into a 3 bed 1 bath unit as well. Currently is set up for an office space and bedroom. 2 parking locations and plenty of opportunities. Back of home also could be turned back into storage or garage space. Plenty of options with this one.

Key facts

  • Office space
  • Parking locations
  • Spacious home

Tags

SPACIOUS HOMEOFFICE SPACESTORAGE OR GARAGE SPACEPARKING LOCATIONS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $419 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#231 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, schools F, amenities F.
  • Pike County School Corporation (rural): math 29% / reading 39% proficiency, ranked #203 of 301 in IN (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 28 active listings in the ZIP; 7 units permitted in Pike County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Pike County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 174 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 10y ago; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $63k; 27% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $70,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 174 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.54%
Cap rate
12.58%
Cash-on-cash
22.47%
DSCR
2.00
GRM
5.4

CMA / ARV

ARV (median comp)
$182,152
List price
$79,900
Delta
-56.14%
Verdict
UNDERPRICED
Comps
19 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
15.3%
Equity multiple
1.61×
Total profit
$13,753
Equity at exit
$11,913
10-year hold
IRR
24.0%
Equity multiple
3.07×
Total profit
$46,412
Equity at exit
$6,908

Cash invested: $22,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Indiana
90 Strongly Landlord-Friendly · R+11
County
— inherits STATE
City
— inherits STATE
10-day pay-or-quit; landlord-favorable; preempted.

ZIP-level market 47567

Home prices YoY
-5.7%
Active inventory
28
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,232 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$102 /mo · $1,222/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$419

Break-even live

Break-even rent $701
Max offer price $79,900
Occupancy floor 61%

Sensitivity live

Price -10% $464 -5% $442 +0% $419 +5% $396 +10% $374
Rent -10% $322 -5% $370 +0% $419 +5% $468 +10% $516
Rate -1.0pp $459 -0.5pp $439 base $419 +0.5pp $398 +1.0pp $377

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$19,975
Closing costs
$2,397
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 14 events

  1. 2026-06-09
    days on market $79,900 Active 174 DOM
  2. 2026-06-08
    days on market $79,900 Active 173 DOM
  3. 2026-06-07
    days on market $79,900 Active 172 DOM
  4. 2026-06-07
    days on market $79,900 Active 171 DOM
  5. 2026-06-04
    days on market $79,900 Active 168 DOM
  6. 2026-06-02
    days on market $79,900 Active 167 DOM
  7. 2026-06-01
    days on market $79,900 Active 166 DOM
  8. 2026-05-31
    days on market $79,900 Active 165 DOM
  9. 2026-05-31
    days on market $79,900 Active 164 DOM
  10. 2026-01-19
    price $79,900 432-char remark
    Show marketing remark (432 chars)

    Looking for an investment? This would make a great income producing Duplex. Home has 2 beds and 1 bath on first section of the home. Additionally there is an another unit that could be converted into a 3 bed 1 bath unit as well. Currently is set up for an office space and bedroom. 2 parking locations and plenty of opportunities. Back of home also could be turned back into storage or garage space. Plenty of options with this one.

  11. 2025-12-16
    listed $84,900 Active 432-char remark
    Show marketing remark (432 chars)

    Looking for an investment? This would make a great income producing Duplex. Home has 2 beds and 1 bath on first section of the home. Additionally there is an another unit that could be converted into a 3 bed 1 bath unit as well. Currently is set up for an office space and bedroom. 2 parking locations and plenty of opportunities. Back of home also could be turned back into storage or garage space. Plenty of options with this one.

  12. 2016-12-28
    soldstatus $62,700 91-char remark
    Show marketing remark (91 chars)

    Three bedroom, two bath home. Convenient location and two blocks down from the Court House.

  13. 2016-10-08
    listed $62,700 91-char remark
    Show marketing remark (91 chars)

    Three bedroom, two bath home. Convenient location and two blocks down from the Court House.

  14. 2009-08-26
    soldstatus $30,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast IN · Partial reset (capped growth)

Current annual tax
$1,222 · $102/mo
Projected year-2 tax
$1,222 · $102/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,780
− Mortgage interest
−$4,476
− Property taxes
−$1,222
− Insurance
−$400
− Repairs & maintenance
−$1,182
− Management
−$1,182
− Depreciation
−$2,324
Taxable income
$3,994
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$959
After-tax cash flow
$4,068/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Pike County School Corporation
NCES district ID
1808900
Math proficiency
29% ▼ -6.00%
Reading proficiency
39% ▼ -2.00%
Median HH income
$43,646
Composite
28.88/100
National rank
#6642
State rank
#203 of 301 in IN

Livability — Petersburg

Score
68/100
State rank
#231
US rank
#9979

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment C+ Housing A+ Health & safety C- User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Petersburg, IN
Population (ZIP)
6,187

Population outlook (Pike County) Hauer SSP2

Today (2025)
11,816 people
By 2030
11,348 · -4.0%
By 2040
10,351 · -12.4%
By 2050
9,410 · -20.4%
By 2075
7,638 · -35.4%
By 2100
6,118 · -48.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Native American 2% Two or more races 1%
Common ancestry
Slovak 3% Portuguese 2% Serbian 1%
Foreign-born
1% · Canada

Political lean MEDSL · Pike

2024 margin
Solid R (+54.9) · D 21.9% · R 76.7% · Other 1.4%
2008→2024 swing
-46.2pp toward R · 2008: -8.6pp · 2024: -54.9pp
All cycles
2024: R+54.9 2020: R+52.7 2016: R+51.9 2012: R+25.4 2008: R+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -12.97%
Current HPI
216.028
Rent YoY
Metro
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+166.3% since first listed
5 events — show timeline
  • 2026-01-19 Price Changed $79,900 IRMLS
  • 2025-12-16 Listed $84,900 IRMLS
  • 2016-12-28 Sold (MLS) $62,700 IRMLS
  • 2016-10-08 Listed $62,700 IRMLS
  • 2009-08-26 Sold (Public Records) $30,000 Public Records

Property tax history

+6.7%/yr

Latest (2024): $1,222 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…